[EVERGRN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.34%
YoY- -68.87%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 855,329 771,514 719,175 700,484 706,185 730,524 728,603 11.29%
PBT 114,988 80,752 42,174 24,160 36,460 63,862 92,780 15.39%
Tax -3,214 241 1,150 2,906 4,431 5,302 2,344 -
NP 111,774 80,993 43,324 27,066 40,891 69,164 95,124 11.36%
-
NP to SH 113,402 84,950 50,260 35,549 51,035 76,711 98,825 9.61%
-
Tax Rate 2.80% -0.30% -2.73% -12.03% -12.15% -8.30% -2.53% -
Total Cost 743,555 690,521 675,851 673,418 665,294 661,360 633,479 11.28%
-
Net Worth 733,423 513,296 666,535 636,988 627,486 487,791 577,068 17.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 30,789 20,531 - - - - 21,600 26.68%
Div Payout % 27.15% 24.17% - - - - 21.86% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 733,423 513,296 666,535 636,988 627,486 487,791 577,068 17.34%
NOSH 512,883 513,296 512,719 513,700 514,333 487,791 480,890 4.39%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.07% 10.50% 6.02% 3.86% 5.79% 9.47% 13.06% -
ROE 15.46% 16.55% 7.54% 5.58% 8.13% 15.73% 17.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 166.77 150.31 140.27 136.36 137.30 149.76 151.51 6.61%
EPS 22.11 16.55 9.80 6.92 9.92 15.73 20.55 5.00%
DPS 6.00 4.00 0.00 0.00 0.00 0.00 4.50 21.16%
NAPS 1.43 1.00 1.30 1.24 1.22 1.00 1.20 12.41%
Adjusted Per Share Value based on latest NOSH - 513,700
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 101.29 91.37 85.17 82.95 83.63 86.51 86.28 11.29%
EPS 13.43 10.06 5.95 4.21 6.04 9.08 11.70 9.63%
DPS 3.65 2.43 0.00 0.00 0.00 0.00 2.56 26.70%
NAPS 0.8685 0.6079 0.7893 0.7543 0.7431 0.5777 0.6834 17.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.71 1.40 0.88 0.77 0.50 0.54 0.93 -
P/RPS 1.03 0.93 0.63 0.56 0.36 0.36 0.61 41.84%
P/EPS 7.73 8.46 8.98 11.13 5.04 3.43 4.53 42.84%
EY 12.93 11.82 11.14 8.99 19.85 29.12 22.10 -30.07%
DY 3.51 2.86 0.00 0.00 0.00 0.00 4.84 -19.29%
P/NAPS 1.20 1.40 0.68 0.62 0.41 0.54 0.78 33.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 23/02/10 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 -
Price 1.49 1.62 1.50 0.89 0.69 0.47 0.70 -
P/RPS 0.89 1.08 1.07 0.65 0.50 0.31 0.46 55.33%
P/EPS 6.74 9.79 15.30 12.86 6.95 2.99 3.41 57.56%
EY 14.84 10.22 6.54 7.78 14.38 33.46 29.36 -36.57%
DY 4.03 2.47 0.00 0.00 0.00 0.00 6.43 -26.78%
P/NAPS 1.04 1.62 1.15 0.72 0.57 0.47 0.58 47.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment